2.036
Revenue$M
2.073
2.141
2.227
2.312
2.308
2.323
2.369
2.463
2.538
2.542
2.131
1.95%
2.48%
7
26.20
Revenue growth%
19.95
19.65
17.70
14.98
15.71
16.05
15.92
16.63
14.75
13.89
3.58
15.92
15.99
64
3.71
Gross margin%
33.17
33.66
33.14
31.93
29.08
29.72
31.92
32.64
30.05
31.38
17.79
31.38
31.92
83
17.94
Operating margin%
0.40
0.40
1.61
3.38
3.87
1.73
1.82
1.33
1.89
0.40
15.50
1.73
1.67
73
18.35
Net margin%
23.58
26.09
28.20
28.40
30.78
31.60
32.71
35.31
34.53
36.89
28.12
34.53
31.19
38
31.58
P/E ratio (avg)x
51.70
51.42
53.24
55.90
56.10
61.07
68.17
82.11
87.61
84.86
9.419
82.11
58.58
47
28.31
EV/EBITx
37.87
39.63
39.12
42.49
41.10
43.57
42.76
42.32
44.69
41.16
14.27
42.76
41.74
38
20.60
FCF yield (avg)%
24.64
23.11
24.32
25.86
24.42
23.15
20.63
22.49
19.50
19.26
29.98
20.63
23.13
72
19.93
FCF margin%
10.70
7.75
4.79
5.09
6.03
8.34
7.37
10.22
7.99
7.14
17.58
7.99
7.56
5
0.388
FCF / Net incomex
2.307
2.604
2.585
2.854
3.372
3.738
4.035
4.477
4.939
5.676
0.870
4.477
3.555
70
6.08
ROIC%
13.03
13.89
12.28
9.60
10.28
12.49
14.80
15.28
16.59
15.20
14.63
15.20
13.46
29
22.76
Return on equity%
24.79
21.79
23.73
21.68
21.43
22.81
23.12
23.20
26.10
28.92
23.95
23.20
23.16
18
12.58
Return on assets%
14.81
13.04
15.68
13.04
12.81
14.73
13.29
12.07
13.27
12.09
23.76
13.27
13.16
64
—
EPS$
—
—
—
—
—
—
—
—
—
—
—
9.32%
8.51%
—
22.24
EPS growth%
29.93
28.16
25.54
25.91
26.14
26.79
24.44
21.94
22.49
23.58
24.93
23.58
25.73
90
—
Bookvalue per sh$
—
—
—
—
—
—
—
—
—
—
—
1.03%
0.35%
—
—
FCF per share$
—
—
—
—
—
—
—
—
—
—
—
2.94%
0.77%
—
—
Dividend per sh$
—
—
—
—
—
—
—
—
—
—
—
6.49%
1.86%
—
7.93
Div yield (avg)%
19.47
17.53
15.51
15.94
17.62
19.73
19.74
18.35
17.87
16.87
20.40
18.35
17.74
17
2.39
Payout ratio%
33.92
36.52
38.99
38.23
36.78
36.14
33.42
32.56
29.73
29.99
22.63
32.56
35.03
83
276.5
Shares (diluted)M
362.2
399.1
379.8
401.3
423.5
398.8
441.3
492.1
519.4
560.2
269.4
5.76%
5.26%
82
15.73
Buyback yield%
13.79
14.80
14.95
16.54
14.90
12.47
13.29
15.96
17.16
15.25
7.76
15.25
14.92
90
0.851
D/E ratiox
1.919
1.972
2.140
1.963
1.950
2.042
2.324
2.580
2.816
2.866
1.187
2.580
2.091
92
1.895
Enterprise value$M
1.630
1.604
1.666
1.466
1.382
1.349
1.239
1.224
1.241
1.262
2.244
(1.80%)
(3.19%)
43
0.475
LT debt$M
3.246
3.260
3.224
3.409
3.319
3.442
3.506
3.408
3.177
3.651
1.069
1.93%
2.38%
68
Revenue
$2.542M
2.48%
1.00×
Cost of revenue
$1.521M
2.60%
1.01×
Operating expenses
$0.387M
2.57%
1.01×
Goodwill & intangibles
14.83%